[ENCORP] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[ENCORP] ENCORP BHD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 43.38%
YoY- 114.36%
Quarter Report
Latest QR
Upcoming QR
ENCORP's Result
ENCORP's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 273,744 227,589 402,789 572,075 322,535 287,932 252,224 1.37%
PBT 31,040 17,990 89,648 80,725 14,447 7,576 14,949 12.93%
Tax -9,943 -10,761 -15,194 -23,120 13,302 -3,223 -3,330 19.97%
NP 21,097 7,229 74,454 57,605 27,749 4,353 11,619 10.44%
-
NP to SH 16,181 6,075 48,501 35,539 16,579 1,815 8,137 12.12%
-
Tax Rate 32.03% 59.82% 16.95% 28.64% -92.07% 42.54% 22.28% -
Total Cost 252,647 220,360 328,335 514,470 294,786 283,579 240,605 0.81%
-
Net Worth 406,217 385,081 437,247 359,897 335,744 320,504 314,508 4.35%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 6,554 4,359 4,371 - 10,742 -
Div Payout % - - 13.51% 12.27% 26.37% - 132.02% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 406,217 385,081 437,247 359,897 335,744 320,504 314,508 4.35%
NOSH 278,231 279,044 278,501 218,119 218,015 216,557 215,416 4.35%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 7.71% 3.18% 18.48% 10.07% 8.60% 1.51% 4.61% -
ROE 3.98% 1.58% 11.09% 9.87% 4.94% 0.57% 2.59% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 98.39 81.56 144.63 262.28 147.94 132.96 117.09 -2.85%
EPS 5.82 2.18 17.41 16.29 7.60 0.84 3.78 7.45%
DPS 0.00 0.00 2.35 2.00 2.00 0.00 4.99 -
NAPS 1.46 1.38 1.57 1.65 1.54 1.48 1.46 0.00%
Adjusted Per Share Value based on latest NOSH - 218,119
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 86.44 71.87 127.19 180.64 101.85 90.92 79.65 1.37%
EPS 5.11 1.92 15.32 11.22 5.24 0.57 2.57 12.12%
DPS 0.00 0.00 2.07 1.38 1.38 0.00 3.39 -
NAPS 1.2827 1.216 1.3807 1.1365 1.0602 1.0121 0.9931 4.35%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.70 0.75 1.42 1.16 0.55 0.50 1.00 -
P/RPS 0.71 0.92 0.98 0.44 0.37 0.38 0.85 -2.95%
P/EPS 12.04 34.45 8.15 7.12 7.23 59.66 26.47 -12.29%
EY 8.31 2.90 12.26 14.05 13.83 1.68 3.78 14.01%
DY 0.00 0.00 1.66 1.72 3.64 0.00 4.99 -
P/NAPS 0.48 0.54 0.90 0.70 0.36 0.34 0.68 -5.63%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 26/11/15 26/11/14 13/11/13 21/11/12 16/11/11 19/11/10 -
Price 0.66 0.79 1.30 1.09 0.67 0.70 0.97 -
P/RPS 0.67 0.97 0.90 0.42 0.45 0.53 0.83 -3.50%
P/EPS 11.35 36.29 7.46 6.69 8.81 83.52 25.68 -12.71%
EY 8.81 2.76 13.40 14.95 11.35 1.20 3.89 14.58%
DY 0.00 0.00 1.81 1.83 2.99 0.00 5.14 -
P/NAPS 0.45 0.57 0.83 0.66 0.44 0.47 0.66 -6.17%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment